231.8
Revenue$M
259.2
269.0
277.5
282.5
285.8
293.7
303.7
312.6
320.3
239.3
290.5
2.54%
2.37%
93
16.33
Revenue growth%
30.57
29.13
29.12
29.53
32.42
30.59
29.02
30.55
33.34
22.84
10.74
30.59
30.53
72
7.41
Gross margin%
9.53
7.13
6.39
3.59
4.57
3.09
2.33
5.23
6.37
19.78
4.12
4.57
5.80
86
4.99
Operating margin%
16.40
17.73
20.17
20.53
19.13
17.98
17.44
14.79
15.69
9.59
16.96
17.44
17.85
47
7.90
Net margin%
17.89
17.48
15.10
14.72
16.75
15.94
14.62
15.61
13.03
2.39
14.39
15.61
15.77
7
29.13
P/E ratio (avg)x
24.89
29.86
35.67
40.75
44.62
43.73
51.47
55.43
62.44
15.97
29.44
51.47
42.24
42
29.40
EV/EBITx
34.64
35.60
37.23
40.26
37.00
39.33
35.52
39.44
41.26
10.05
27.62
39.33
37.12
33
16.60
FCF yield (avg)%
26.91
27.78
29.32
28.03
26.61
29.12
31.58
33.14
35.07
9.40
2.99
31.58
28.57
10
24.77
FCF margin%
9.82
12.27
11.94
11.74
14.73
13.42
12.17
12.75
11.44
26.09
8.21
12.75
12.05
6
1.188
FCF / Net incomex
0.814
0.816
0.795
0.818
0.842
0.745
0.755
0.753
0.740
1.265
1.608
0.753
0.798
10
20.77
ROIC%
20.73
20.64
19.64
20.15
17.43
19.05
20.89
18.00
15.77
14.68
29.64
18.00
19.35
73
26.49
Return on equity%
18.86
16.86
16.71
19.69
20.77
23.49
23.60
21.30
23.69
13.15
22.27
23.49
20.23
80
23.63
Return on assets%
16.37
17.99
17.55
20.11
20.99
23.26
23.54
21.39
21.14
24.94
25.27
21.39
20.55
31
0.11
EPS$
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.12
0.12
(4.82%)
(4.96%)
—
17.79
EPS growth%
24.93
22.33
21.13
19.23
16.46
18.52
18.28
16.40
15.54
17.23
22.58
16.46
18.88
35
0.02
Bookvalue per sh$
0.04
0.04
0.05
0.04
0.04
0.04
0.03
0.04
0.03
0.08
0.10
(5.78%)
(1.51%)
—
0.09
FCF per share$
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.10
0.09
(9.14%)
(8.36%)
—
0.09
Dividend per sh$
0.15
0.17
0.16
0.17
0.20
0.19
0.20
0.23
0.22
0.03
0.04
5.30%
6.66%
—
20.62
Div yield (avg)%
13.59
11.18
12.65
10.31
7.58
8.67
9.51
7.86
9.55
20.37
9.57
8.67
9.93
14
21.82
Payout ratio%
8.66
8.39
7.91
6.07
3.60
2.50
1.60
0.40
0.62
25.19
3.72
1.60
4.84
8
1.373
Shares (diluted)B
1.538
1.647
1.488
1.332
1.230
1.106
1.178
1.050
1.158
1.328
1.356
(2.76%)
(2.07%)
29
9.26
Buyback yield%
23.25
24.30
21.76
19.00
17.45
14.82
12.03
11.93
9.68
25.25
18.70
12.03
18.22
66
0.335
D/E ratiox
1.185
1.251
1.288
1.290
1.320
1.421
1.353
1.463
1.538
0.419
1.046
1.421
1.333
16
50.47
Enterprise value$M
194.8
194.1
187.2
165.7
167.2
184.1
174.9
189.8
178.5
149.3
184.4
1.51%
(2.01%)
26
29.72
LT debt$M
247.1
259.9
279.9
299.4
334.1
361.4
356.5
410.0
444.4
82.62
153.6
8.22%
9.74%
31
Revenue
$320.3M
2.37%
1.00×
Cost of revenue
$196.7M
2.55%
1.02×
Operating expenses
$38.46M
2.50%
1.01×
Property and equipment
19.25%